investorscraft@gmail.com

Intrinsic ValueW.A.G payment solutions plc (WPS.L)

Previous Close£106.00
Intrinsic Value
Upside potential
Previous Close
£106.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

W.A.G Payment Solutions plc operates a specialized integrated payments and mobility platform tailored for the commercial road transportation industry, primarily in Europe. The company leverages proprietary technology to optimize fleet operations by offering frictionless energy and toll payments, tax refunds, telematics, smart routing, and other value-added services through its Road Lords app. By addressing critical pain points in logistics efficiency, W.A.G has carved a niche in the transport tech sector, positioning itself as a facilitator of cost savings and operational transparency for fleet operators. Its deep industry integration and data-driven approach provide a competitive moat, though it operates in a fragmented market with evolving regulatory and technological demands. The company’s focus on Europe, where road freight is a backbone of supply chains, underscores its strategic alignment with high-volume transport corridors.

Revenue Profitability And Efficiency

W.A.G reported revenue of £2.24 billion (GBp 223.66 billion) for the period, reflecting its scale in transaction-based services, though net income was modest at £2.7 million (GBp 269.6 million). Operating cash flow of £128.95 million (GBp 12.9 billion) suggests healthy liquidity generation, while capital expenditures of £10.03 million (GBp 1.0 billion) indicate restrained reinvestment needs relative to cash flow.

Earnings Power And Capital Efficiency

Diluted EPS of GBp 0.0039 highlights marginal earnings power, likely due to thin margins in payment processing and competitive pressures. The company’s capital efficiency is tempered by its asset-light model, with operating cash flow covering debt service and modest growth investments.

Balance Sheet And Financial Health

The balance sheet shows £107.43 million (GBp 10.74 billion) in cash against £402.21 million (GBp 40.22 billion) of total debt, implying moderate leverage. Liquidity appears adequate, but debt levels warrant monitoring given the cyclicality of transport demand and interest rate risks.

Growth Trends And Dividend Policy

Growth hinges on expanding service adoption and geographic reach, though the absence of dividends suggests reinvestment priorities. The lack of a payout aligns with the company’s focus on scaling its platform and technology offerings.

Valuation And Market Expectations

At a market cap of £422.58 million (GBp 42.26 billion), the stock trades at a low earnings multiple, reflecting market skepticism about sustained profitability. A beta of 0.085 indicates minimal correlation with broader equity markets, typical for niche operators.

Strategic Advantages And Outlook

W.A.G’s integration of payments, telematics, and routing provides a differentiated offering, but execution risks persist in a competitive fintech landscape. The outlook depends on leveraging data monetization and partnerships to deepen customer stickiness in a cost-sensitive industry.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount